|
Perna imobilien se (0qc9.l) avaliação dcf
DE | Real Estate | Real Estate - General | LSE
|
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
LEG Immobilien SE (0QC9.L) Bundle
Descubra o verdadeiro valor da perna imobilien SE (0QC9L) com nossa calculadora DCF avançada! Ajuste as principais suposições, explore vários cenários e avalie como as mudanças afetam a avaliação imobilien se (0qc9l) - tudo dentro de um modelo conveniente do Excel.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 812.3 | 860.8 | 961.7 | 1,149.5 | 1,240.9 | 1,271.8 | 1,303.5 | 1,336.0 | 1,369.3 | 1,403.4 |
| Revenue Growth, % | 0 | 5.97 | 11.72 | 19.53 | 7.95 | 2.49 | 2.49 | 2.49 | 2.49 | 2.49 |
| EBITDA | 278.2 | 401.1 | 376.0 | 509.1 | -1,800.1 | 163.4 | 167.5 | 171.6 | 175.9 | 180.3 |
| EBITDA, % | 34.25 | 46.6 | 39.1 | 44.29 | -145.06 | 12.85 | 12.85 | 12.85 | 12.85 | 12.85 |
| Depreciation | 755.6 | 558.4 | 613.7 | 976.4 | 17.2 | 783.5 | 803.0 | 823.1 | 843.6 | 864.6 |
| Depreciation, % | 93.02 | 64.87 | 63.81 | 84.94 | 1.39 | 61.61 | 61.61 | 61.61 | 61.61 | 61.61 |
| EBIT | -477.4 | -157.3 | -237.7 | -467.3 | -1,817.3 | -616.6 | -632.0 | -647.7 | -663.9 | -680.4 |
| EBIT, % | -58.77 | -18.27 | -24.72 | -40.65 | -146.45 | -48.48 | -48.48 | -48.48 | -48.48 | -48.48 |
| Total Cash | 449.1 | 332.9 | 673.6 | 360.5 | 277.5 | 553.8 | 567.6 | 581.8 | 596.3 | 611.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | 4.6 | 7.2 | 2.9 | 5.0 | .0 | 5.4 | 5.6 | 5.7 | 5.9 | 6.0 |
| Inventories, % | 0.56629 | 0.83643 | 0.30155 | 0.43497 | 0 | 0.42785 | 0.42785 | 0.42785 | 0.42785 | 0.42785 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -9.7 | -15.6 | -11.3 | -77.9 | -15.5 | -31.1 | -31.8 | -32.6 | -33.4 | -34.3 |
| Capital Expenditure, % | -1.19 | -1.81 | -1.18 | -6.78 | -1.25 | -2.44 | -2.44 | -2.44 | -2.44 | -2.44 |
| Tax Rate, % | 20.86 | 20.86 | 20.86 | 20.86 | 20.86 | 20.86 | 20.86 | 20.86 | 20.86 | 20.86 |
| EBITAT | -371.1 | -153.5 | -191.3 | -215.3 | -1,438.1 | -469.9 | -481.6 | -493.6 | -505.9 | -518.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 370.2 | 386.7 | 415.4 | 681.1 | -1,431.4 | 277.2 | 289.5 | 296.7 | 304.1 | 311.7 |
| WACC, % | 5.26 | 5.75 | 5.33 | 4.48 | 5.29 | 5.22 | 5.22 | 5.22 | 5.22 | 5.22 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,269.4 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 323 | |||||||||
| Terminal Value | 18,760 | |||||||||
| Present Terminal Value | 14,546 | |||||||||
| Enterprise Value | 15,816 | |||||||||
| Net Debt | 9,101 | |||||||||
| Equity Value | 6,715 | |||||||||
| Diluted Shares Outstanding, MM | 74 | |||||||||
| Equity Value Per Share | 90.61 |
Your Benefits
- Customizable Excel Template: A comprehensive Excel-based DCF Calculator featuring pre-filled financial data for LEG Immobilien SE (0QC9L).
- Accurate Data: Access to historical data and forward-looking estimates (highlighted in the yellow cells).
- Adjustable Forecasts: Modify key assumptions such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs influence the valuation of LEG Immobilien SE (0QC9L).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for ease of understanding and navigation, complete with step-by-step guidance.
Key Features
- Flexible Forecast Inputs: Adjust essential parameters such as rental growth, operating margins, and capital investment.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Results: Leverages LEG Immobilien SE's (0QC9L) real-world financial data for accurate valuation results.
- Simplified Scenario Analysis: Easily explore various assumptions and evaluate different outcomes.
- Efficiency Boost: Streamlines the valuation process, removing the need for intricate model construction from the beginning.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review LEG Immobilien SE’s (0QC9L) pre-filled financial data and projections.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model refresh in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the findings for your investment strategies.
Why Opt for This Calculator?
- Designed for Experts: A sophisticated tool tailored for real estate analysts, CFOs, and consultants.
- Accurate Market Data: LEG Immobilien SE’s (0QC9L) historical and projected financials preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various scenarios and assumptions.
- Transparent Outputs: Automatically determines intrinsic value, NPV, and essential metrics.
- User-Friendly: Comprehensive step-by-step instructions help navigate the process.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling LEG Immobilien SE (0QC9L) shares.
- Financial Analysts: Enhance valuation methodologies with pre-built financial models tailored for LEG Immobilien SE (0QC9L).
- Consultants: Provide clients with precise valuation insights related to LEG Immobilien SE (0QC9L) efficiently.
- Business Owners: Gain insights into the valuation of large real estate companies like LEG Immobilien SE (0QC9L) to inform your own strategic planning.
- Finance Students: Acquire valuation skills using real-time data and case studies from LEG Immobilien SE (0QC9L).
Contents of the Template
- Pre-Filled DCF Model: LEG Immobilien SE’s financial data preloaded for immediate application.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess LEG Immobilien SE’s profitability, leverage, and efficiency.
- Editable Inputs: Modify assumptions such as growth rates, margins, and capital expenditures to match your scenarios.
- Financial Statements: Annual and quarterly reports for thorough analysis.
- Interactive Dashboard: Visualize key valuation metrics and results with ease.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.